NASDAQ: GMBL - Esports Entertainment Group, Inc.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键利率
Excess Key Rate — 期望超出关键利率
EPS = -18.84
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.2015 + (0.2015 * 9.16% / 100) = 0.22

Price = (Terminal Value + Company Value) / Count shares
Price - 价格公道
Terminal Value — 预测后期间的成本
Company Value — 预测期内的成本
Count shares - 股份数量
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.0509
Ebitda Yield = 0.2907
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 偿债成本
Debt - 责任
Weight Debt - 相对于债务的资本权重
Weight Cost Debt - 债务权重相对于资本总额
Tax - 税
Interest Expense = 0.0025
Debt = 9.6E-5
Market Cap = 0.0023
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0023 / (0.0023 + 9.6E-5) = 0.96
Weight Cost Debt = 100% - 0.96 = 0.04
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.6
β = -6.41
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -6.41 * 5.94 + 0 = -0.3546
WACC = (0.0025 / 9.6E-5) * (100% - 0.96) * (1 - 0.21) + -0.3546 + 0.96 = 2027.64
Terminal Value = Discount (-0.0509 * (1 + 0.2907) / (2027.64 - 0.2907)) = 0
Company Value = ∑ (-0.0509 / (1 + 2027.64) ^ 5) = -0.000917
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.000917) / 1713600 = -0.5352

Price = (Terminal Value + Company Value) / Count shares
Price - 价格公道
Terminal Value — 预测后期间的成本
Company Value — 预测期内的成本
Count shares - 股份数量
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.0866
FCF Yield = 0.4063
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 偿债成本
Debt - 责任
Weight Debt - 相对于债务的资本权重
Weight Cost Debt - 债务权重相对于资本总额
Tax - 税
Interest Expense = 0.0025
Debt = 9.6E-5
Market Cap = 0.0023
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0023 / (0.0023 + 9.6E-5) = 0.96
Weight Cost Debt = 100% - 0.96 = 0.04
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.6
β = -6.41
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -6.41 * 5.94 + 0 = -0.3546
WACC = (0.0025 / 9.6E-5) * (100% - 0.96) * (1 - 0.21) + -0.3546 + 0.96 = 2027.64
Terminal Value = Discount (-0.0866 * (1 + 0.4063) / (2027.64 - 0.4063)) = 0
Company Value = ∑ (-0.0866 / (1 + 2027.64) ^ 5) = -0.0011
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.0011) / 1713600 = -0.6505